[ASTINO] QoQ Cumulative Quarter Result on 01-Jan-2009 [#2]

Stock
[ASTINO] ASTINO BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
01-Jan-2009 [#2]
Profit Trend
QoQ- 57.84%
YoY- -48.17%
Quarter Report
Latest QR
Upcoming QR
ASTINO's Result
ASTINO's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 319,876 233,685 154,550 154,550 82,011 366,023 262,296 17.17%
PBT 12,795 7,677 6,427 6,427 4,704 35,841 24,720 -40.90%
Tax -3,685 -2,162 -1,788 -1,788 -1,765 -9,174 -5,818 -30.56%
NP 9,110 5,515 4,639 4,639 2,939 26,667 18,902 -44.17%
-
NP to SH 9,110 5,515 4,639 4,639 2,939 26,667 18,902 -44.17%
-
Tax Rate 28.80% 28.16% 27.82% 27.82% 37.52% 25.60% 23.54% -
Total Cost 310,766 228,170 149,911 149,911 79,072 339,356 243,394 21.55%
-
Net Worth 146,686 142,695 0 141,747 141,793 142,717 125,928 12.96%
Dividend
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 3,474 - - - - 3,964 - -
Div Payout % 38.14% - - - - 14.87% - -
Equity
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 146,686 142,695 0 141,747 141,793 142,717 125,928 12.96%
NOSH 128,672 128,554 128,861 128,861 128,903 132,145 127,200 0.92%
Ratio Analysis
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 2.85% 2.36% 3.00% 3.00% 3.58% 7.29% 7.21% -
ROE 6.21% 3.86% 0.00% 3.27% 2.07% 18.69% 15.01% -
Per Share
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 248.60 181.78 119.94 119.94 63.62 276.98 206.21 16.10%
EPS 7.08 4.29 3.60 3.60 2.28 20.18 14.86 -44.68%
DPS 2.70 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.14 1.11 0.00 1.10 1.10 1.08 0.99 11.92%
Adjusted Per Share Value based on latest NOSH - 128,787
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 64.83 47.36 31.32 31.32 16.62 74.18 53.16 17.17%
EPS 1.85 1.12 0.94 0.94 0.60 5.40 3.83 -44.07%
DPS 0.70 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.2973 0.2892 0.00 0.2873 0.2874 0.2892 0.2552 12.97%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/12/08 31/10/08 31/07/08 30/04/08 -
Price 0.51 0.44 0.41 0.41 0.42 0.69 0.64 -
P/RPS 0.21 0.24 0.34 0.34 0.66 0.25 0.31 -26.73%
P/EPS 7.20 10.26 11.39 11.39 18.42 3.42 4.31 50.65%
EY 13.88 9.75 8.78 8.78 5.43 29.25 23.22 -33.69%
DY 5.29 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.45 0.40 0.00 0.37 0.38 0.64 0.65 -25.44%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 01/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 28/09/09 26/06/09 - 27/03/09 21/11/08 25/09/08 30/06/08 -
Price 0.54 0.44 0.00 0.39 0.40 0.53 0.59 -
P/RPS 0.22 0.24 0.00 0.33 0.63 0.19 0.29 -19.79%
P/EPS 7.63 10.26 0.00 10.83 17.54 2.63 3.97 68.50%
EY 13.11 9.75 0.00 9.23 5.70 38.08 25.19 -40.64%
DY 5.00 0.00 0.00 0.00 0.00 5.66 0.00 -
P/NAPS 0.47 0.40 0.00 0.35 0.36 0.49 0.60 -17.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment